Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    1351 Co-119 Golden, CO 80403
    Back to Search
    Property profile & analytics

    1351 Co-119, Golden, CO 80403

    View on Map
    • Retail properties & Spaces
    • 3,024 SF
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Retail properties & Spaces

    Property Details for 1351 Co-119

    Year built
    1997
    Property type
    Retail properties & Spaces
    Property subtype
    Gas stations

    Description

    Exceptional investment opportunity: This 3,024 square foot gas station in Golden, Colorado, presents a compelling sale-leaseback proposition. Located at 1351 CO-119, this single-building property boasts a 20-year absolute NNN lease with a credit-rated tenant, ensuring a stable income stream. Built in 1997, the property enjoys 100% occupancy and generates a substantial net operating income (NOI) of $388,500, representing a 6.50% cap rate. The asking price is $5,976,000, translating to $1,976.19 per square foot. The tenant, a subsidiary of Maverick Gaming, LLC, a leading multi-regional gaming operator with a BBB- (Moody's) and B- (S&P) credit rating, operates this strategically located gas station serving travelers between Denver and Black Hawk, Colorado. Black Hawk's popularity as a casino destination, attracting an estimated 20,000 visitors daily, ensures consistent high traffic and revenue generation. The property's strong financials, long-term lease, and prime location make it an ideal addition to any investment portfolio. APN: R001471. This is a truly exceptional opportunity for passive income generation with minimal landlord responsibilities.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Golden
    County
    Gilpin
    State
    Colorado
    Longitude
    -105.414
    Latitude
    39.7592

    Comparable in this City

    • Value Estimation by Request
      5,980 SF

      Successful Restaurant And Bar & Grill For Sale With Property

      Restaurants
      0 Successful Restaurant And Bar & Grill For Sale With Property, Golden, CO 80403
      View Details
    • Value Estimation by Request

      Views Invest In Serenity Property & Restaurant For Sale- Stunning Mtn

      Restaurants
      Views Invest In Serenity Property & Restaurant For Sale- Stunning Mtn, Golden, CO 80403
      View Details
    • Value Estimation
      $4,325,000
      1,440 SF

      4409 Mcintyre St

      CAR WASH
      4409 Mcintyre St, Golden, CO 80403
      View Details
    • Value Estimation by Request
      479 SF

      1313 Frd St

      PARKING GARAGE, PARKING STRUCTURE
      1313 Frd St, Golden, CO 80403-1349
      View Details
    • Value Estimation by Request
      3,666 SF

      30540 Hwy 72

      VEHICLE SALES, RENTALS
      30540 Hwy 72, Golden, CO 80403-8469
      View Details
    • Value Estimation by Request
      4,075 SF

      703 6th St

      VEHICLE SALES, RENTALS
      703 6th St, Golden, CO 80403-1445
      View Details

    Similar Nearby for Sale

    • $499,000

      Drive-Through Industrial Condo For Sale

      2,000 sq ft industrial condo with drive-through access.
      13601 W 43 Dr, Golden, CO 80403
      View Details
    • $99,500

      Land in Coal Creek Canyon

      Mountain living opportunity near Boulder and Golden.
      854 Crescent Lake Rd, Golden, CO 80403
      View Details
    • $799,000

      Land For Sale in Golden

      Land available in Golden, Colorado, near Golden Gate Canyon.
      8077 Drew Hill Rd, Golden, CO 80403
      View Details
    • $130,000

      Golden Land with Canyon Views

      2.4 acre parcel with views and solar opportunities.
      32778 Janelle Ln, Golden, CO 80403
      View Details
    • Contact for pricing

      Commercial Property in Golden, Colorado

      Commercial property available for sale in Golden, Colorado.
      1211 Avery St, Golden, CO 80403
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      14,932 SF

      High-Performance Flex Space Available

      Mission-ready environment with robust infrastructure and professional finishes.
      5926 Mcintyre St, Golden, CO 80403
      View Details
    • Contact for pricing
      2,881 SF

      Golden Office Space Available

      Office space available for lease in Golden, Colorado.
      112 N Rubey Dr, Golden, CO 80403
      View Details
    • Contact for pricing
      7,841 SF

      New Industrial Space in Golden

      Modern industrial building with mezzanine, ideal for various uses.
      1260 Brickyard Rd, Golden, CO 80403
      View Details
    • Sponsored
      Contact for pricing

      CO, Arvada - Joyce Dr

      Discover many ways to work your way in CO, Arvada - Joyce Dr
      6275 Joyce Dr, Golden, CO 80403
      View Details
    • Contact for pricing

      Arvada Office/Flex Space Available

      Office and flex spaces for lease in Arvada, Colorado.
      6275 Joyce Dr, Arvada, CO 80403
      View Details
    • Contact for pricing
      23,100 SF

      Golden Warehouse Space Available

      34,100 SF warehouse space for lease in Golden, Colorado.
      16163 W 45 Dr, Golden, CO 80403
      View Details
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    1351 Co-119
    Golden, CO 80403
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    1351 Co-119, Golden, CO, 80403
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!